Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.87% first-year return on $96,750 initial cash invested.
4.87%
Cash On Cash
7.93%
Cap Rate
1.3
DSCR
$4,362
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $3,969 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,362
Total Expenses
$3,969
Mortgage P&I
44%
$1,912
Property Taxes
7%
$309
Home Insurance
3%
$131
HOA
3%
$135
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480